Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
21.072M |
20.858M |
20.624M |
3.269M |
8.886M |
Minority
Interest
|
-0.104M |
0.107M |
-0.015M |
0.53M |
- |
Net
Income
|
15.693M |
15.927M |
15.118M |
3.534M |
6.635M |
Selling
General
Administrative
|
25.626M |
12.316M |
11.09M |
9.776M |
17.709M |
Gross
Profit
|
56.227M |
127.777M |
123.025M |
105.321M |
97.656M |
Reconciled
Depreciation
|
10.858M |
10.843M |
11.594M |
12.094M |
9.278M |
Ebit
|
22.617M |
22.215M |
22.027M |
5.629M |
10.24M |
Ebitda
|
33.475M |
33.058M |
34.278M |
17.723M |
19.518M |
Depreciation
And
Amortization
|
10.858M |
10.843M |
12.251M |
12.094M |
9.278M |
Operating
Income
|
22.617M |
22.215M |
22.027M |
5.629M |
10.24M |
Other
Operating
Expenses
|
260.131M |
260.984M |
234.707M |
211.47M |
209.235M |
Interest
Expense
|
1.267M |
1.064M |
1.479M |
1.774M |
1.354M |
Tax
Provision
|
5.275M |
5.038M |
5.491M |
-0.265M |
2.251M |
Interest
Income
|
0.313M |
0.135M |
0.076M |
1.701M |
1.354M |
Net
Interest
Income
|
-0.954M |
-0.929M |
-1.403M |
-0.073M |
-1.354M |
Income
Tax
Expense
|
5.275M |
5.038M |
5.491M |
-0.265M |
2.251M |
Total
Revenue
|
282.748M |
283.262M |
257.297M |
217.55M |
219.607M |
Total
Operating
Expenses
|
33.61M |
105.499M |
100.435M |
99.241M |
87.284M |
Cost
Of
Revenue
|
226.521M |
155.485M |
134.272M |
112.229M |
121.951M |
Total
Other
Income
Expense
Net
|
-1.545M |
-1.357M |
-1.403M |
-2.36M |
-1.354M |
Net
Income
From
Continuing
Ops
|
15.797M |
15.82M |
15.133M |
3.534M |
6.635M |
Net
Income
Applicable
To
Common
Shares
|
- |
- |
15.118M |
1.301M |
6.635M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2024
|
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
Total
Assets
|
216.418M |
223.802M |
240.319M |
213.591M |
198.607M |
Intangible
Assets
|
4.752M |
5.584M |
7.007M |
7.865M |
7.442M |
Other
Current
Assets
|
0.006M |
4.58M |
0.006M |
0.027M |
0.003M |
Total
Liab
|
111.633M |
129.772M |
154.23M |
137.33M |
135.367M |
Total
Stockholder
Equity
|
104.579M |
93.817M |
85.99M |
76.082M |
63.079M |
Other
Current
Liab
|
- |
56.799M |
78.49M |
37.083M |
2.805M |
Common
Stock
|
- |
0.585M |
0.584M |
0.583M |
0.581M |
Capital
Stock
|
0.586M |
0.585M |
0.584M |
0.583M |
0.581M |
Retained
Earnings
|
18.218M |
15.693M |
15.927M |
15.118M |
1.301M |
Good
Will
|
20.102M |
20.102M |
20.102M |
20.102M |
20.102M |
Other
Assets
|
- |
- |
- |
5.09M |
5.621M |
Cash
|
9.147M |
11.137M |
25.202M |
5.199M |
4.629M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
92.789M |
105.356M |
132.946M |
108.027M |
100.184M |
Current
Deferred
Revenue
|
- |
19.117M |
29.197M |
41.748M |
56.443M |
Net
Debt
|
- |
13.351M |
-2.285M |
26.174M |
46.49M |
Short
Term
Debt
|
- |
10.83M |
5.402M |
8.89M |
23.782M |
Short
Long
Term
Debt
|
1.591M |
9.279M |
3.469M |
7.027M |
20.926M |
Short
Long
Term
Debt
Total
|
- |
24.488M |
22.917M |
31.373M |
51.119M |
Other
Stockholder
Equity
|
- |
6.667M |
6.499M |
6.328M |
6.229M |
Property
Plant
Equipment
|
- |
- |
- |
72.85M |
75.959M |
Total
Current
Assets
|
98.814M |
115.454M |
136.606M |
107.66M |
89.311M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
38.934M |
61.522M |
69.432M |
69.563M |
58.468M |
Long
Term
Debt
|
6.138M |
7.73M |
10.877M |
13.259M |
19.369M |
Inventory
|
25.64M |
38.215M |
41.966M |
32.871M |
26.211M |
Accounts
Payable
|
18.156M |
18.61M |
19.857M |
20.306M |
17.154M |
Accumulated
Other
Comprehensive
Income
|
- |
70.872M |
62.98M |
54.053M |
54.968M |
Non
Currrent
Assets
Other
|
- |
- |
- |
- |
- |
Non
Current
Assets
Total
|
117.604M |
108.348M |
103.713M |
105.931M |
109.296M |
Capital
Lease
Obligations
|
7.05M |
7.478M |
8.571M |
11.087M |
10.824M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-11.285M |
-8.681M |
-0.04M |
-0.17M |
-21.577M |
Total
Cashflows
From
Investing
Activities
|
- |
- |
-6.661M |
-4.576M |
-31.695M |
Total
Cash
From
Financing
Activities
|
-7.408M |
-14.577M |
-26.568M |
-17.791M |
-4.979M |
Net
Income
|
15.693M |
15.927M |
20.624M |
3.269M |
8.886M |
Change
In
Cash
|
-14.065M |
20.003M |
0.57M |
1.684M |
-29.606M |
Begin
Period
Cash
Flow
|
25.202M |
5.199M |
4.629M |
2.945M |
3.204M |
End
Period
Cash
Flow
|
11.137M |
25.202M |
5.199M |
4.629M |
-26.402M |
Total
Cash
From
Operating
Activities
|
4.735M |
43.459M |
33.664M |
24.555M |
7.17M |
Depreciation
|
10.858M |
10.843M |
11.594M |
12.094M |
9.278M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
-0.04M |
-0.022M |
-0.022M |
Dividends
Paid
|
7.624M |
5.843M |
2.61M |
2.61M |
3.473M |
Change
To
Inventory
|
-0.419M |
-8.984M |
-6.306M |
2.915M |
5.426M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
-2.504M |
-1.471M |
-21.051M |
-14.48M |
0.304M |
Capital
Expenditures
|
11.622M |
10.825M |
6.705M |
5.267M |
12.351M |
Change
In
Working
Capital
|
-25.985M |
19.573M |
3.959M |
6.67M |
-1.505M |
Other
Non
Cash
Items
|
4.169M |
1.113M |
-2.513M |
2.522M |
-9.489M |
Free
Cash
Flow
|
-6.887M |
32.634M |
26.959M |
19.288M |
-5.181M |